XML 12 R2.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED BALANCE SHEETS - USD ($)
Sep. 30, 2016
Dec. 31, 2015
Current assets:    
Cash and cash equivalents $ 245,991 $ 58,372
Accounts receivable, net 33,858 35,032
Inventory 40,414 17,406
Prepaid and other 0 4,832
Total current assets 320,263 115,642
Property and equipment, net 22,827 14,172
Other assets    
Investments 60,066 89,139
Deposits 10,160 10,160
Total assets 413,316 229,113
Current liabilities:    
Accounts payable, including $93,932 and $104,089 to related parties, respectively 1,362,832 1,503,501
Accrued expenses 871,027 726,751
Advances, related party 104,901 106,505
Deferred revenue 98,699 71,961
Deposits 465,286 465,286
Promissory note, short term portion, net of debt discount of $73,032 and $78,864 respectively 76,968 71,136
Notes payable, related party 2,453,696 1,727,022
Notes payable, net of debt discount of $203,021 and $249,205, respectively 753,974 608,502
Derivative liabilities 772,108 423,927
Total current liabilities 6,959,491 5,704,591
Long term debt:    
Promissory note, long term portion, net of debt discount of $186,687 and $240,522, respectively 1,211,075 1,232,241
Notes payable, long term portion 982,777 983,727
Note payable, long term portion, related party 0 30,000
Total long term debt 2,193,852 2,245,968
Total liabilities 9,153,343 7,950,559
Commitments and contingencies 0 0
Stockholders' deficit:    
Preferred stock, par value $0.001; 20,000,000 shares authorized, 20,000,000 issued and outstanding 20,000 20,000
Common stock, par value $0.001; 2,000,000,000 shares authorized, 29,213,395 and 1,813,689 shares issued and 29,213,395 and 1,728,478 outstanding as of September 30, 2016 and December 31, 2015, respectively 29,213 1,814
Additional paid in capital 115,683,769 114,555,110
Treasury stock, 85,211 shares 0 (221,996)
Accumulated deficit (124,473,009) (122,076,374)
Total stockholders' deficit (8,740,027) (7,721,446)
Total liabilities and stockholders' deficit $ 413,316 $ 229,113